Flat
TQ7
4 beds
1 bath
Fore Street, Aveton Gifford TQ7
South West, England · TQ7
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£50,496
↗ 50%After 5 Years
Change In Property Value
£61,735
↗ 19%After 5 Years
Return On Investment
112%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,004 | £29,439 | £30,175 | £30,929 | £31,857 | £151,405 |
| Total Expenses | £17,596 | £17,686 | £17,802 | £17,922 | £18,057 | £89,064 |
| Profit Before Tax | £11,408 | £11,753 | £12,373 | £13,008 | £13,800 | £62,341 |
| Profit After Tax | £9,240 | £9,520 | £10,022 | £10,536 | £11,178 | £50,496 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £18,178 | £61,735 |
| Net Return | £15,640 | £16,048 | £23,339 | £27,848 | £29,356 | £112,231 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change